Flat
UB3
1 bed
1 bath
Evergreen Way UB3
London, England · UB3
View property listing
Initial Investment
£71,485First YearProfit From Rental Income
£-314
↗ 0%After 5 Years
Change In Property Value
£24,254
↗ 10%After 5 Years
Return On Investment
33%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,572 | £10,731 | £10,999 | £11,274 | £11,612 | £55,187 |
| Total Expenses | £11,009 | £11,039 | £11,080 | £11,121 | £11,168 | £55,417 |
| Profit Before Tax | £-437 | £-309 | £-81 | £153 | £444 | £-229 |
| Profit After Tax | £-437 | £-309 | £-81 | £153 | £360 | £-314 |
| Change In Property Value | £2 | £2 | £4,699 | £8,388 | £11,162 | £24,254 |
| Net Return | £-434 | £-306 | £4,618 | £8,541 | £11,521 | £23,940 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change